DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.08
Today's Fair Value
$70.42 +269.08%
Margin of Safety
+72.91%
Projected Value (5Y)
$113.42 +494.44%
Dividends Paid (5Y)
$8.00
DCF Inputs
Scenario
%
Regression: 21.82% | CAGR (5y): 0%
%
Regression: 0.31% | CAGR (5y): -1.4%
%
Regression: 3.59% | CAGR (5y): 5.07%
Capped at 30.00x (Historical 5y: 2.81x)
%